| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 312.00 | 6 312.00 | | 6 312.00 |
AH Goodwill | 793 450.00 | | 793 450.00 | 793 450.00 |
AR Technical installations, industrial equipment and tools | 6 505.00 | 3 699.00 | 2 806.00 | 6 505.00 |
AT Other tangible assets | 235 482.00 | 155 936.00 | 79 546.00 | 235 482.00 |
BH Other financial assets | 2 549.00 | | 2 549.00 | 2 549.00 |
BJ TOTAL (I) | 1 044 299.00 | 165 948.00 | 878 351.00 | 1 044 299.00 |
BT Goods | 185 817.00 | | 185 817.00 | 185 817.00 |
BX Customers and related accounts | 27 293.00 | | 27 293.00 | 27 293.00 |
BZ Other receivables | 734.00 | | 734.00 | 734.00 |
CD Marketable securities | 680.00 | | 680.00 | 680.00 |
CF Cash and cash equivalents | 137 220.00 | | 137 220.00 | 137 220.00 |
CH Prepaid expenses | 796.00 | | 796.00 | 796.00 |
CJ TOTAL (II) | 352 539.00 | | 352 539.00 | 352 539.00 |
CO Grand total (0 to V) | 1 396 838.00 | 165 948.00 | 1 230 890.00 | 1 396 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 501 952.00 | 467 171.00 | | 501 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 316.00 | 34 780.00 | | 84 316.00 |
DL TOTAL (I) | 696 268.00 | 611 952.00 | | 696 268.00 |
DU Loans and Debts from Credit Institutions (3) | 315 255.00 | 404 751.00 | | 315 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 580.00 | 78 517.00 | | 78 580.00 |
DX Trade payables and related accounts | 113 554.00 | 97 882.00 | | 113 554.00 |
DY Tax and social security liabilities | 27 232.00 | 21 090.00 | | 27 232.00 |
EC TOTAL (IV) | 534 621.00 | 602 240.00 | | 534 621.00 |
EE Grand total (I to V) | 1 230 890.00 | 1 214 192.00 | | 1 230 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 138 991.00 | 26 957.00 | | 138 991.00 |
PE DEPRECIATION Total including other intangible assets | 6 312.00 | | | 6 312.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 132 679.00 | 26 957.00 | | 132 679.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 78 580.00 | 78 580.00 | | 78 580.00 |
8B Suppliers and Related Accounts | 113 554.00 | 113 554.00 | | 113 554.00 |
UT Other financial assets | 2 549.00 | | 2 549.00 | 2 549.00 |
VG Loans with a maturity of up to one year at origin | 315 255.00 | 91 079.00 | 224 176.00 | 315 255.00 |
VQ Other Taxes, Duties, and Similar Debts | 27 232.00 | 27 232.00 | | 27 232.00 |
VS Prepaid expenses | 28 822.00 | 28 822.00 | | 28 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 371.00 | 28 822.00 | 2 549.00 | 31 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 534 621.00 | 310 445.00 | 224 176.00 | 534 621.00 |
